[OWG] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -45.14%
YoY- -27.61%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 33,194 28,466 22,730 24,212 28,346 22,679 20,409 38.09%
PBT 4,216 2,895 2,022 4,237 7,491 4,028 4,036 2.93%
Tax -1,805 -1,440 -878 -1,206 -2,055 -968 -1,112 37.91%
NP 2,411 1,455 1,144 3,031 5,436 3,060 2,924 -12.01%
-
NP to SH 2,706 1,313 1,260 2,926 5,334 3,051 2,912 -4.75%
-
Tax Rate 42.81% 49.74% 43.42% 28.46% 27.43% 24.03% 27.55% -
Total Cost 30,783 27,011 21,586 21,181 22,910 19,619 17,485 45.55%
-
Net Worth 201,541 180,537 213,919 175,559 148,166 146,829 11,356,799 -93.11%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 5,339 - -
Div Payout % - - - - - 175.00% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 201,541 180,537 213,919 175,559 148,166 146,829 11,356,799 -93.11%
NOSH 242,884 234,464 274,255 225,076 185,208 190,687 14,560,000 -93.38%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.26% 5.11% 5.03% 12.52% 19.18% 13.49% 14.33% -
ROE 1.34% 0.73% 0.59% 1.67% 3.60% 2.08% 0.03% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.16 12.14 8.29 10.76 15.30 11.89 0.14 2040.66%
EPS 1.15 0.56 0.56 1.30 2.88 1.60 0.02 1371.56%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 0.00 -
NAPS 0.86 0.77 0.78 0.78 0.80 0.77 0.78 6.69%
Adjusted Per Share Value based on latest NOSH - 225,076
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.28 6.24 4.98 5.31 6.22 4.97 4.48 38.01%
EPS 0.59 0.29 0.28 0.64 1.17 0.67 0.64 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 1.17 0.00 -
NAPS 0.442 0.3959 0.4691 0.385 0.3249 0.322 24.9053 -93.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.30 2.21 2.12 2.40 3.09 2.30 2.69 -
P/RPS 16.24 18.20 25.58 22.31 20.19 19.34 1,919.08 -95.78%
P/EPS 199.19 394.64 461.45 184.62 107.29 143.75 13,450.00 -93.89%
EY 0.50 0.25 0.22 0.54 0.93 0.70 0.01 1241.21%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 2.67 2.87 2.72 3.08 3.86 2.99 3.45 -15.64%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 28/11/16 22/08/16 25/05/16 19/02/16 12/11/15 26/08/15 -
Price 2.02 2.28 1.91 2.20 2.46 2.69 2.15 -
P/RPS 14.26 18.78 23.05 20.45 16.07 22.62 1,533.83 -95.51%
P/EPS 174.94 407.14 415.74 169.23 85.42 168.13 10,750.00 -93.49%
EY 0.57 0.25 0.24 0.59 1.17 0.59 0.01 1363.06%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 2.35 2.96 2.45 2.82 3.08 3.49 2.76 -10.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment